BNBCalc Short Term Rental Investment Analysis 19 W Eagle Ave

8 bed • 7 bath • 20 guests • $1,162,600

BNB

Calc

Annual Revenue

$23,514

Profit (Cash Flow)

-$4,732

Cap Rate

0.6%

Annual Revenue

$23,514

AirDNA projects $108/night at 72% occupancy ($28,401). Airbtics projects $87/night at 74% occupancy ($23,514). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $87 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$19,047	$24,371	$28,603	$32,216
Occupancy	65%	68%	84%	93%
Nightly Rate	$71	$82	$102	$117

Seasonality (Profit by Month)

Return Metrics

-1.64% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,732	-$9,464	-$14,196	-$18,928	-$23,661	-$47,322	-$141,966
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$930,080	$930,080	$930,080	$930,080	$930,080	$930,080	$930,080
Down Payment	$232,520	$232,520	$232,520	$232,520	$232,520	$232,520	$232,520
Property Appreciation	$34,878	$70,802	$107,804	$145,916	$185,172	$399,837	$1,659,335
Total Return	$1,192,745	$1,223,937	$1,256,207	$1,289,587	$1,324,111	$1,515,115	$2,679,969

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.64%

Cap Rate

0.58%

Return on Investment

14.47%

19 W Eagle Ave Eagle Lake, Florida, 33839-3120

8 bed • 7 bath • 20 guests

Purchase Price

Est. $5,576/mo

Inquire about this property

Contact Agent

$1,162,600

Zestimate

$23,514

Annual Revenue

BNBCalc predicts this property will get $87 per night with 74% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$4,732

Profit

Revenue

$23,514

Operating Expenses

$16,737

Operating Income

$6,778

Mortgage & Taxes

$11,510

Profit (Cash Flow)

-$4,732

$287,148

Cash Investment

Down Payment

$232,520

Renos & Furnishing

$19,750

Closing Costs

$34,878

Total

$287,148

DSCR Ratio

Weak

0.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.64%

Cap Rate

0.58%

Return on Investment

14.47%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$55,178

Deductible property tax

$11,510

Your total deduction

$218,559

Your adjusted annual income

$150,000 - $218,559 = -$68,559

Taxes on -$68,559 (30%)

-$20,568

Your old tax bill

$45,000

Your new tax bill

-$20,568

Estimated tax savings

$65,568

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

13,586 sqft

Year built:

1932

Size:

4,572 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
52 N 4th St	2	1	848	-	4,800	1943	$0	-
650 N 8th St	2	1	864	-	6,700	1951	$0	-
654 E Lake Ave	3	2	1,967	-	13,016	2004	$359,500	41
281 St Georges Cir	5	3	4,186	-	5,763	2019	$345,000	88
817 Cooley Rd	2	1	1,066	-	12,497	1972	$55,000	-
102 N 6th St	3	1	1,148	-	6,264	1993	$214,000	40
770 E Central Ave	3	1	1,077	-	9,753	1960	$170,000	-
9 Short Rd	3	1	2,340	-	8,063	1945	$215,000	84
313 W Gilbert St	3	3	2,445	-	18,334	1928	$342,000	91
999 First Dr	4	2	1,871	-	8,455	2021	$337,850	42

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 1

Lot size: 13,586 sqft

Building area: 4,572 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 262907679000044030

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $295,974

County Est. Land Value: $42,793

Assessed Land Value: $42,793

County Est. Structure Value: $253,181

Market Estimate: $240,302

Sale history

Date	Sale Price	% Financed	Buyer
10/10/23	$0	0%	Morningside Mgmt Llc, 19 W Eagle Land Trust
12/15/21	$425,000	0%	19 West Eagle Llc
Invalid Date	$75,000	80%	Vickie Richardson
Invalid Date	$75,000	46%	Julio Ruston, Eva Ruston

Ownership

Name: Morningside Mgmt Llc

Owner Occupied: No

Owner Mailing Address: 1466 E Michigan St, Orlando, Fl 32806

Years Owned: 1

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 46%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No